3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Mark, creator of this analysis.
$5k
$55k
$110k
$165k
$163,984 | $84,196 | $630 | 71.3% | 2 | 8 | 7 | 4 | 2 | $96 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | Profile | |
$71,897 | $50,462 | $465 | 42.4% | 4 | 12 | 64 | 5 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (100) | Profile | |
$64,737 | $28,475 | $320 | 55.4% | 3 | 6 | 44 | 3 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (253) | Profile | |
$55,777 | $41,755 | $212 | 72.2% | 3 | 8 | 15 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (122) | Profile | |
$55,708 | $34,376 | $268 | 56.9% | 3 | 6 | 13 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (266) | Profile |
Seasonality
Break-even
$4,062/mo
Avg profit / month
-$1,194/mo
Best profit month
Jul $431
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.25%
Cap Rate
3.16%